|
Cash & Equivalents
|
0.64M | 2.24M | 1.75M | 1.24M | 0.18M | 0.92M | 0.67M | 0.45M | 0.01M | 5.06M | 5.00M | 4.13M | | 7.20M | 6.36M | 4.88M | | 3.98M | 3.15M | | 2.23M | 10.43M | 27.57M | 24.68M | 13.57M | 6.72M | 15.52M | 18.09M | 16.48M | 16.81M | 19.70M | 15.60M | 13.00M | 12.64M | 12.30M | 15.70M | 9.80M |
|
Short-term Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | 7.33M | 7.37M | 3.86M | 2.00M | 2.75M | 2.75M | 2.75M | 2.00M | | | | | |
|
Cash & Current Investments
|
0.64M | 2.24M | 1.75M | 1.24M | 0.18M | 0.92M | 0.67M | 0.45M | 0.01M | 5.06M | 5.00M | 4.13M | | 7.20M | 6.36M | 4.88M | | 3.98M | 3.15M | | 2.23M | 10.43M | 27.57M | 24.68M | 20.90M | 14.09M | 19.38M | 20.09M | 19.23M | 19.56M | 22.45M | 17.60M | 13.00M | 12.64M | 12.30M | 15.70M | 9.80M |
|
Receivables - Net
|
| | | | 1.42M | 1.41M | 0.12M | 0.23M | 0.99M | 1.31M | 1.67M | 0.80M | 1.72M | 1.30M | 1.08M | 1.05M | 1.82M | 1.70M | 0.75M | | | | | | | | | 2.48M | 3.03M | 3.38M | 3.93M | 3.02M | 2.93M | 2.42M | 2.81M | 2.33M | 3.16M |
|
Receivables - Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.75M | 0.75M | 0.75M | 0.75M | | | | | | |
|
Receivables
|
| | | | 1.42M | 1.41M | 0.12M | 0.23M | 0.99M | 1.31M | 1.67M | 0.80M | 1.72M | 1.30M | 1.08M | 1.05M | 1.82M | 1.70M | 0.75M | | | | | | | | | 3.23M | 3.78M | 4.13M | 4.68M | 3.02M | 2.93M | 2.42M | 2.81M | 2.33M | 3.16M |
|
Raw Materials
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | | 2.27M | 2.68M | 2.23M | 2.94M | 2.96M | 2.98M | 1.90M | 1.80M | 1.78M | 1.96M |
|
Finished Goods
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 2.70M | 2.50M | 2.13M | 2.56M | 2.86M | 3.18M | 3.18M | 2.63M | 3.05M |
|
Inventory
|
| | | | | 0.41M | 0.51M | 0.26M | 0.20M | | | 2.40M | | 2.63M | 2.82M | 2.35M | | 2.46M | 2.39M | | | 0.92M | 0.92M | 1.25M | 1.47M | 1.92M | 2.10M | 4.82M | 5.39M | 3.43M | 3.78M | 4.22M | 4.54M | 3.79M | 3.68M | 3.10M | 3.72M |
|
Current Deferred Tax Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 0.28M | 0.22M | 0.25M | 0.31M | 0.31M | 0.22M | 0.28M | | |
|
Prepaid Assets
|
| | 0.04M | 0.07M | 0.07M | 0.07M | 0.02M | 0.07M | 0.07M | | | 0.20M | | 0.06M | 0.04M | 0.06M | | 0.04M | 0.04M | | | 0.04M | 1.44M | 1.02M | 0.84M | 0.31M | 0.13M | 0.06M | 0.41M | 0.72M | 0.63M | 1.31M | 1.04M | 1.31M | 2.03M | 2.15M | 1.74M |
|
Current Assets
|
| | 1.82M | 1.27M | 1.62M | 2.77M | 1.32M | 0.99M | 1.25M | | | 7.36M | | 11.17M | 10.24M | 8.34M | | 8.16M | 6.29M | | | 11.39M | 29.92M | 26.96M | 20.47M | 16.33M | 20.62M | 28.74M | 28.34M | 27.32M | 25.48M | 21.55M | 18.99M | 20.37M | 18.25M | 20.43M | 16.44M |
|
Property, Plant & Equipment (Net)
|
| | 0.17M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | | | 0.11M | | 0.17M | 0.22M | 0.19M | | 0.16M | 0.14M | | | 0.03M | 0.21M | 0.27M | 0.24M | 0.22M | 0.19M | 0.48M | 0.59M | 0.44M | 0.46M | 0.35M | 0.84M | 0.55M | 1.69M | 1.99M | 0.35M |
|
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 15.80M | 16.16M | 16.16M | 16.16M | 16.16M | 16.16M | 16.16M | 16.16M | 16.16M |
|
Intangibles
|
| | 0.03M | 0.05M | 0.05M | 0.06M | 0.07M | 0.10M | 0.11M | | | 0.13M | | 12.00M | 0.15M | 0.24M | | 0.28M | 0.28M | | | 0.54M | 0.58M | 0.60M | 0.64M | 0.66M | 0.68M | 9.52M | 9.29M | 9.44M | 7.63M | 9.33M | 6.83M | 7.64M | 6.83M | 6.83M | 8.47M |
|
Goodwill & Intangibles
|
| | 0.03M | 0.05M | 0.05M | 0.06M | 0.07M | 0.10M | 0.11M | | | 0.13M | | 12.00M | 0.15M | 0.24M | | 0.28M | 0.28M | | | 0.54M | 0.58M | 0.60M | 0.64M | 0.66M | 0.68M | 25.00M | 25.09M | 25.60M | 23.78M | 25.49M | 22.99M | 23.79M | 22.99M | 22.99M | 24.63M |
|
Long-Term Deferred Tax
|
| | | -1.35M | | | | -2.91M | | | | 6.26M | | | | 5.90M | | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | 0.20M | 9.84M | 9.20M | 8.57M | 7.92M | 7.29M | 6.67M | | | 5.09M | | 3.63M | 3.04M | 2.08M | | 1.17M | 0.70M | | | 0.00M | 0.00M | 0.16M | 2.74M | 2.74M | 1.00M | 3.61M | 2.88M | 2.87M | 2.89M | 2.92M | 2.88M | 2.86M | 2.86M | 2.86M | 2.05M |
|
Non-Current Assets
|
| | 0.23M | 9.97M | 9.33M | 8.69M | 8.04M | 7.41M | 6.80M | | | 5.10M | | 3.80M | 3.26M | 2.08M | | 1.17M | 0.70M | | | 0.57M | 0.79M | 2.41M | 27.29M | 26.85M | 28.57M | 51.64M | 50.00M | 49.02M | 48.70M | 47.61M | 45.98M | 45.51M | 44.92M | 44.01M | 41.98M |
|
Assets
|
| | 2.22M | 11.24M | 10.95M | 11.46M | 9.36M | 8.40M | 8.06M | | | 12.46M | | 14.96M | 13.51M | 10.42M | | 9.33M | 6.99M | 3.70M | | 11.95M | 30.71M | 29.37M | 47.76M | 43.18M | 49.19M | 80.38M | 78.34M | 76.34M | 74.19M | 69.16M | 64.97M | 65.89M | 63.17M | 64.44M | 58.41M |
|
Accounts Payables
|
| | 0.83M | 1.04M | 1.74M | 2.33M | 1.08M | 0.81M | 1.24M | | | 1.06M | | 1.35M | 1.31M | 1.36M | | 1.86M | 1.07M | 1.01M | | 1.00M | 2.61M | 2.30M | 1.93M | 1.95M | 2.08M | 11.55M | 10.78M | 12.39M | 12.54M | 13.22M | 16.84M | 13.24M | 15.04M | 15.21M | 14.84M |
|
Notes Payables
|
| | 0.10M | 0.31M | 0.28M | 0.11M | 0.11M | 0.19M | 0.17M | | | 0.07M | | 3.45M | 3.81M | 3.46M | | | | | | 0.40M | 0.41M | 0.40M | 0.40M | 0.41M | 0.40M | 3.00M | 3.63M | 5.72M | 5.87M | 5.50M | 3.62M | 4.01M | 4.02M | 3.71M | 0.49M |
|
Payables
|
| | 0.93M | 1.35M | 2.01M | 2.43M | 1.18M | 1.00M | 1.41M | | | 1.13M | | 4.80M | 5.12M | 4.82M | | 1.86M | 1.07M | 1.01M | | 1.40M | 3.02M | 2.70M | 2.33M | 2.36M | 2.49M | 14.55M | 14.41M | 18.11M | 18.40M | 18.72M | 20.46M | 17.25M | 19.06M | 18.92M | 15.33M |
|
Accumulated Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | 0.80M | 1.00M | 0.80M | 0.80M | 0.80M | 0.75M |
|
Short term Debt
|
| | | 0.69M | 0.96M | 0.04M | 0.04M | 24.16M | 0.50M | | | 24.08M | | 24.08M | 32.78M | 19.18M | | 20.24M | 17.36M | | | | | | | 0.95M | | | | 0.73M | 0.90M | 3.29M | 3.29M | 3.29M | 3.29M | 1.30M | 2.81M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.41M | 1.13M | 1.63M | 3.49M | 2.22M | 1.90M | 2.16M | 2.26M | 2.45M | 2.35M | 2.42M | 2.48M | 2.55M |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.85M | 1.48M | 1.62M | 2.07M | 2.11M | 1.50M | 1.89M | 2.40M | 2.77M |
|
Total Current Liabilities
|
| | 5.85M | 7.61M | 7.81M | 9.52M | 16.81M | 29.16M | 28.03M | | | 28.78M | | 37.33M | 38.14M | 31.61M | | 37.68M | 25.88M | | | 2.63M | 4.74M | 5.19M | 5.52M | 7.42M | 8.06M | 32.48M | 31.33M | 24.19M | 24.33M | 28.09M | 30.76M | 26.14M | 28.58M | 29.04M | 25.16M |
|
Non-Current Debt
|
| | 0.33M | | | | | | | | | 0.20M | | 0.20M | | | | | | | | 5.49M | 5.31M | 5.31M | 5.12M | 4.87M | 5.13M | 0.15M | 1.14M | 1.02M | 0.76M | 0.76M | 0.64M | 0.50M | 0.37M | 0.23M | 0.15M |
|
Convertible Debt
|
| | 4.46M | 1.94M | 4.48M | 3.01M | 3.56M | 4.04M | 3.98M | | | 0.15M | | | | | | | | 0.08M | | 0.35M | 1.30M | 1.30M | 1.30M | | 4.92M | 5.20M | 5.48M | 5.76M | 9.23M | 7.32M | 7.59M | 7.87M | 8.15M | 8.43M | 11.96M |
|
Preferred Stock Liabilities
|
| | | | | | | | | | | | | | | | | | | | | 3.31M | 0.82M | 0.47M | 0.22M | 0.22M | 0.22M | | | | | | | 5.00M | 5.00M | 5.00M | 5.00M |
|
Minority Interest
|
| | -0.08M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | | | -0.04M | | 45.75M | 45.75M | -0.04M | | -0.04M | -0.04M | | | -0.04M | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 1.19M | 23.18M | 22.76M | 22.33M | 21.56M | 22.81M | 22.27M | 22.16M | 21.55M | 20.75M | 20.38M | 19.75M | 19.11M | 18.45M |
|
Other Non-Current Liabilities
|
| | 4.92M | 12.00M | 11.92M | 11.84M | 12.01M | 24.16M | 22.16M | | | 24.08M | | 32.30M | 32.78M | 19.18M | | 20.24M | 17.36M | 1.60M | | 2.64M | 1.81M | 0.99M | 0.16M | | | | 0.52M | 3.10M | 2.90M | 1.70M | 1.10M | 1.04M | 1.14M | 1.24M | 0.89M |
|
Total Non-Current Liabilities
|
| | 1.86M | 13.00M | 13.16M | 12.09M | 12.04M | 11.99M | 11.84M | | | 11.38M | | 10.96M | 10.85M | 3.46M | | 17.44M | 4.00M | 70.51M | | 9.43M | 8.43M | 8.79M | 29.76M | 27.63M | 32.39M | 26.92M | 29.95M | 35.93M | 36.36M | 31.59M | 30.38M | 30.70M | 30.31M | 29.71M | 32.09M |
|
Total Liabilities
|
| | 7.71M | 20.61M | 20.97M | 21.61M | 28.85M | 41.15M | 39.88M | | | 40.16M | | 48.29M | 48.99M | 35.07M | | 37.68M | 29.88M | 72.11M | 72.16M | 12.06M | 13.17M | 13.98M | 35.27M | 35.05M | 40.44M | 59.40M | 61.29M | 60.12M | 60.69M | 59.68M | 61.14M | 56.83M | 58.89M | 58.75M | 57.25M |
|
Total Debt
|
| | 0.33M | 0.69M | 0.96M | 0.04M | 0.04M | 24.16M | 0.50M | | | 24.28M | | 24.28M | 32.78M | 19.18M | | 20.24M | 17.36M | | | 5.49M | 5.31M | 5.31M | 5.12M | 5.82M | 5.13M | 0.15M | 1.14M | 1.75M | 1.66M | 4.06M | 3.93M | 3.80M | 3.66M | 1.53M | 2.96M |
|
Common Equity
|
| | -5.49M | -9.36M | -10.02M | -10.15M | -19.50M | -32.75M | -31.82M | | | -72.09M | | -79.08M | -81.24M | -70.40M | | -74.10M | -68.65M | -68.41M | -72.16M | -74.27M | 107.60M | 14.92M | 12.26M | 7.91M | 8.53M | 20.98M | 17.06M | 16.22M | 13.50M | 9.48M | 3.83M | 4.05M | -0.72M | -200.15M | -3.84M |
|
Shareholder's Equity
|
| | -5.49M | -9.36M | -10.02M | -10.15M | -19.50M | -32.75M | -31.82M | | | -72.09M | | -79.08M | -81.24M | -70.40M | | -74.10M | -68.65M | -68.41M | -72.16M | -74.27M | 107.60M | 14.92M | 12.26M | 7.91M | 8.53M | 20.98M | 17.06M | 16.22M | 13.50M | 9.48M | 3.83M | 4.05M | -0.72M | -200.15M | -3.84M |
|
Liabilities and Shareholders Equity
|
| | 2.22M | 11.24M | 10.95M | 11.46M | 9.36M | 8.40M | 8.06M | | | 12.46M | | 14.96M | 13.51M | 10.42M | | 9.33M | 6.99M | 3.70M | | 11.95M | 30.71M | 29.37M | 47.76M | 43.18M | 49.19M | 80.38M | 78.34M | 76.34M | 74.19M | 69.16M | 64.97M | 65.89M | 63.17M | 64.44M | 58.41M |
|
Retained Earnings
|
| | -11.87M | -15.81M | -16.87M | -18.34M | -28.41M | -42.70M | -42.32M | | | -141.18M | | -160.60M | -162.76M | -168.05M | | -173.58M | -177.20M | | | -74.27M | -90.88M | -95.53M | -101.19M | -106.07M | -114.04M | -126.30M | -133.48M | -145.80M | -155.48M | -162.94M | -171.56M | -181.78M | -191.06M | -200.15M | -208.05M |
|
Preferred Shares
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.50M | 9.17M | 9.17M |
|
Treasury Shares
|
| | 5.39M | | | | | 9.73M | | | | 13.56M | | 11.95M | 11.95M | 8.42M | 8.42M | 8.42M | 7.70M | | | | | | | 2.52M | | 3.55M | 4.05M | 4.92M | 4.58M | 4.58M | 4.85M | 6.28M | 6.35M | 5.53M | 5.24M |